close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar2Point59
Implied share price

Sell Overvalued by 82.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMC
Amcor Limited
BXB
Brambles Limited
Change
BLL
Ball Corporation
Change
SEE
Sealed Air Corp.
Change
CCL.B
CCL Industries Inc.
Change
14.68 45.95 13.53 17.14 12.58 15.47
All amounts in millions
from last financial year
         
Implied Share Price $2.59 $12.98 $63.77 $57.42 $237.43
Market Cap 17,534 18,763 13,779 9,079 8,804
Net Debt 3,817 2,621 4,827 4,196 600
Enterprise Value (EV) 21,315 21,384 18,606 13,276 9,410
Revenue 9,421 5,535 7,997 7,031 3,039
EBITDA 463 1,580 1,085 1,055 608
Percent 4.9 % 28.5 % 13.6 % 15.0 % 20.0 %
EBIT 73 1,031 799 841 444
Percent 0.8 % 18.6 % 10.0 % 12.0 % 14.6 %
Balance Sheet          
Total Assets 8,682 7,896 9,697 7,390 3,582
Total Liabilities 7,898 4,941 8,446 6,862 1,960
Shareholders Equity 783 2,955 1,251 527 1,621.878

Comments

No comments yet. Login to comment.